{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Portada","Perfil de Amortización"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Portada","index":0,"n_rows":19,"n_cols":2,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Licitación Pública No. LA-OAX-DID-007-2022"]
[null,"Convocatoria para la Contratación de Instrumentos Derivados"]
[null,"Hoja de Cálculo para la determinación de la Tabla de Amortización del Financiamiento Banobras 1"]
[]
[null,"Instrucciones de uso"]
[null,"1. Indicar la tasa SWAP"]
[null,"2. Oprimir el botón Calcular Amortización y esperar hasta que en el indicador se lea: Check"]
[]
[null,"Consideraciones"]
[null,"El adecuado uso de la hoja de cálculo requiere habilitar el uso de Macros "]
[null,"1. En caso que, después de ingresar la tasa SWAP y oprimir el botón Calcular Amortización, el indicador no muestre Check, se deberá apretar nuevamente el botón."]
[null,"2. En caso de existir diferenciales en centavos de la tabla de amortización con respecto al saldo insoluto, la diferencia se compensará en el último pago de capital"]
[null,"En caso de dudas adicionales, favor de contactar al siguiente número: 5535577085"]

{"sheet":"Perfil de Amortización","index":1,"n_rows":188,"n_cols":11,"rows_kept":188,"cut":false,"hidden":false,"merged":[]}
["Licitación Pública No. LA-OAX-DID-007-2022 para la Contratación de SWAP del Estado de Oaxaca"]
["Hoja de Cálculo para la determinación de la Tabla de Amortización del Financiamiento Banobras 1"]
[]
[null,"Indicador",null,"Monto para Inversión",774462.56,null,"Tasa SWAP",8.6699999999999999E-2,null,353526044.13]
[null,{"$f":"+IF(ROUND(J188,1)=ABS(0),\"Check\",\"Oprime Boton ↓\")","v":"Check"},null,"Fondo de Reserva",{"$f":"+(J5/J4)*E4","v":20567.764075731917},null,"Sobretasa",4.0000000000000001E-3,null,9388756.3399999999,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":795030.32407573191},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":9.0700000000000003E-2},null,{"$f":"+SUM(J4:J5)","v":362914800.46999997}]
[]
[]
[null,null,null,"Periodo","Fecha","Saldo inicial","Amortización","Intereses","Servicio de la deuda","Saldo final"]
[null,{"$f":"+PMT(H6*30/360,D188,E6)","v":-8784.9823097334629}]
[null,12.137465872078501]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2022-07-28",{"$f":"+E6","v":795030.32407573191},null,null,null,{"$f":"+F35-G35","v":795030.32407573191}]
[null,null,null,1,"2022-08-05",{"$f":"+J35","v":795030.32407573191},{"$f":"+I36-H36","v":7194.6874658720772},{"$f":"+ROUND(F36*$H$6*(E36-E35)/360,2)","v":1602.43},{"$f":"+ROUND(-$B$10,2)+B11","v":8797.1174658720774},787835.63660985988]
[null,null,null,2,"2022-09-05",787835.63660985988,2643.8974658720772,6153.22,{"$f":"+I36","v":8797.1174658720774},785191.73914398777]
[null,null,null,3,"2022-10-05",785191.73914398777,2862.3774658720777,5934.74,8797.1174658720774,782329.36167811567]
[null,null,null,4,"2022-11-07",782329.36167811567,2292.6974658720774,6504.42,8797.1174658720774,780036.66421224363]
[null,null,null,5,"2022-12-05",780036.66421224363,3294.3874658720779,5502.73,8797.1174658720774,776742.27674637153]
[null,null,null,6,"2023-01-05",776742.27674637153,2730.5474658720777,6066.57,8797.1174658720774,774011.72928049951]
[null,null,null,7,"2023-02-07",774011.72928049951,2361.8574658720772,6435.26,8797.1174658720774,771649.87181462743]
[null,null,null,8,"2023-03-06",771649.87181462743,3547.9674658720778,5249.15,8797.1174658720774,768101.90434875537]
[null,null,null,9,"2023-04-05",768101.90434875537,2991.5474658720777,5805.57,8797.1174658720774,765110.35688288324]
[null,null,null,10,"2023-05-05",765110.35688288324,3014.1574658720774,5782.96,8797.1174658720774,762096.19941701111]
[null,null,null,11,"2023-06-05",762096.19941701111,2844.9374658720772,5952.18,8797.1174658720774,759251.26195113908]
[null,null,null,12,"2023-07-05",759251.26195113908,3058.4474658720774,5738.67,8797.1174658720774,756192.81448526704]
[null,null,null,13,"2023-08-07",756192.81448526704,2510.0074658720778,6287.11,8797.1174658720774,753682.80701939494]
[null,null,null,14,"2023-09-05",753682.80701939494,3290.4174658720776,5506.7,8797.1174658720774,750392.38955352281]
[null,null,null,15,"2023-10-05",750392.38955352281,3125.3974658720772,5671.72,8797.1174658720774,747266.99208765069]
[null,null,null,16,"2023-11-06",747266.99208765069,2772.4874658720773,6024.63,8797.1174658720774,744494.50462177861]
[null,null,null,17,"2023-12-05",744494.50462177861,3357.5474658720777,5439.57,8797.1174658720774,741136.9571559066]
[null,null,null,18,"2024-01-05",741136.9571559066,3008.6274658720777,5788.49,8797.1174658720774,738128.3296900345]
[null,null,null,19,"2024-02-06",738128.3296900345,2846.1674658720776,5950.95,8797.1174658720774,735282.16222416237]
[null,null,null,20,"2024-03-05",735282.16222416237,3610.1074658720772,5187.01,8797.1174658720774,731672.05475829029]
[null,null,null,21,"2024-04-05",731672.05475829029,3082.557465872077,5714.56,8797.1174658720774,728589.49729241827]
[null,null,null,22,"2024-05-06",728589.49729241827,3106.6274658720777,5690.49,8797.1174658720774,725482.86982654617]
[null,null,null,23,"2024-06-05",725482.86982654617,3313.6774658720778,5483.44,8797.1174658720774,722169.19236067415]
[null,null,null,24,"2024-07-05",722169.19236067415,3338.7174658720778,5458.4,8797.1174658720774,718830.47489480209]
[null,null,null,25,"2024-08-05",718830.47489480209,3182.847465872077,5614.27,8797.1174658720774,715647.62742893002]
[null,null,null,26,"2024-09-05",715647.62742893002,3207.7074658720776,5589.41,8797.1174658720774,712439.91996305797]
[null,null,null,27,"2024-10-07",712439.91996305797,3053.2674658720771,5743.85,8797.1174658720774,709386.65249718586]
[null,null,null,28,"2024-11-05",709386.65249718586,3614.0674658720773,5183.05,8797.1174658720774,705772.58503131382]
[null,null,null,29,"2024-12-05",705772.58503131382,3462.6574658720774,5334.46,8797.1174658720774,702309.9275654417]
[null,null,null,30,"2025-01-06",702309.9275654417,3134.9374658720772,5662.18,8797.1174658720774,699174.99009956967]
[null,null,null,31,"2025-02-05",699174.99009956967,3512.5174658720771,5284.6,8797.1174658720774,695662.47263369756]
[null,null,null,32,"2025-03-05",695662.47263369756,3889.6074658720772,4907.51,8797.1174658720774,691772.86516782548]
[null,null,null,33,"2025-04-07",691772.86516782548,3045.6074658720772,5751.51,8797.1174658720774,688727.25770195341]
[null,null,null,34,"2025-05-05",688727.25770195341,3938.5274658720773,4858.59,8797.1174658720774,684788.73023608129]
[null,null,null,35,"2025-06-05",684788.73023608129,3448.7274658720771,5348.39,8797.1174658720774,681340.00277020922]
[null,null,null,36,"2025-07-07",681340.00277020922,3304.0074658720778,5493.11,8797.1174658720774,678035.99530433712]
[null,null,null,37,"2025-08-05",678035.99530433712,3843.1274658720777,4953.99,8797.1174658720774,674192.86783846503]
[null,null,null,38,"2025-09-05",674192.86783846503,3531.4874658720773,5265.63,8797.1174658720774,670661.38037259295]
[null,null,null,39,"2025-10-06",670661.38037259295,3559.0674658720773,5238.05,8797.1174658720774,667102.31290672091]
[null,null,null,40,"2025-11-05",667102.31290672091,3754.9374658720772,5042.18,8797.1174658720774,{"$f":"+F75-G75","v":663347.37544084887}]
[null,null,null,41,"2025-12-05",{"$f":"+J75","v":663347.37544084887},3783.3174658720773,5013.8,{"$f":"+I75","v":8797.1174658720774},659564.05797497684]
[null,null,null,42,"2026-01-05",659564.05797497684,3645.7374658720773,5151.38,8797.1174658720774,655918.32050910476]
[null,null,null,43,"2026-02-05",655918.32050910476,3674.2174658720778,5122.8999999999996,8797.1174658720774,652244.1030432327]
[null,null,null,44,"2026-03-05",652244.1030432327,{"$f":"+I79-H79","v":4195.8974658720772},{"$f":"+ROUND(F79*$H$6*(E79-E78)/360,2)","v":4601.22},8797.1174658720774,648048.20557736058]
[null,null,null,45,"2026-04-06",648048.20557736058,3572.4074658720774,5224.71,8797.1174658720774,644475.79811148846]
[null,null,null,46,"2026-05-05",644475.79811148846,4088.3274658720775,4708.79,8797.1174658720774,640387.47064561641]
[null,null,null,47,"2026-06-05",640387.47064561641,3795.5174658720771,5001.6000000000004,8797.1174658720774,636591.95317974431]
[null,null,null,48,"2026-07-06",636591.95317974431,3825.1574658720774,4971.96,8797.1174658720774,632766.79571387218]
[null,null,null,49,"2026-08-05",632766.79571387218,4014.4574658720776,4782.66,8797.1174658720774,628752.33824800013]
[null,null,null,50,"2026-09-07",628752.33824800013,3569.5674658720773,5227.55,8797.1174658720774,625182.77078212809]
[null,null,null,51,"2026-10-05",625182.77078212809,4386.7974658720777,4410.32,8797.1174658720774,620795.97331625596]
[null,null,null,52,"2026-11-05",620795.97331625596,3948.5274658720773,4848.59,8797.1174658720774,616847.44585038384]
[null,null,null,53,"2026-12-07",616847.44585038384,3823.9574658720776,4973.16,8797.1174658720774,613023.48838451179]
[null,null,null,54,"2027-01-05",613023.48838451179,4318.1274658720777,4478.99,8797.1174658720774,608705.36091863969]
[null,null,null,55,"2027-02-05",608705.36091863969,4042.9574658720776,4754.16,8797.1174658720774,604662.40345276764]
[null,null,null,56,"2027-03-05",604662.40345276764,4531.557465872077,4265.5600000000004,8797.1174658720774,600130.84598689561]
[null,null,null,57,"2027-04-05",600130.84598689561,4109.9274658720778,4687.1899999999996,8797.1174658720774,596020.91852102359]
[null,null,null,58,"2027-05-05",596020.91852102359,4292.1974658720774,4504.92,8797.1174658720774,591728.72105515155]
[null,null,null,59,"2027-06-07",591728.72105515155,3877.3874658720779,4919.7299999999996,8797.1174658720774,587851.33358927944]
[null,null,null,60,"2027-07-05",587851.33358927944,4650.1574658720774,4146.96,8797.1174658720774,583201.17612340732]
[null,null,null,61,"2027-08-05",583201.17612340732,4242.1574658720774,4554.96,8797.1174658720774,578959.0186575352]
[null,null,null,62,"2027-09-06",578959.0186575352,4129.4174658720776,4667.7,8797.1174658720774,574829.60119166307]
[null,null,null,63,"2027-10-05",574829.60119166307,4597.1874658720772,4199.93,8797.1174658720774,570232.41372579103]
[null,null,null,64,"2027-11-05",570232.41372579103,4343.4474658720774,4453.67,8797.1174658720774,565888.96625991899]
[null,null,null,65,"2027-12-06",565888.96625991899,4377.3674658720774,4419.75,8797.1174658720774,561511.59879404691]
[null,null,null,66,"2028-01-05",561511.59879404691,4553.0274658720773,4244.09,8797.1174658720774,556958.57132817479]
[null,null,null,67,"2028-02-08",556958.57132817479,4026.1474658720772,4770.97,8797.1174658720774,552932.42386230268]
[null,null,null,68,"2028-03-06",552932.42386230268,5035.7974658720777,3761.32,8797.1174658720774,547896.62639643066]
[null,null,null,69,"2028-04-05",547896.62639643066,4655.9274658720778,4141.1899999999996,8797.1174658720774,543240.69893055863]
[null,null,null,70,"2028-05-05",543240.69893055863,4691.1274658720777,4105.99,8797.1174658720774,538549.57146468654]
[null,null,null,71,"2028-06-05",538549.57146468654,4590.8974658720772,4206.22,8797.1174658720774,533958.67399881443]
[null,null,null,72,"2028-07-05",533958.67399881443,4761.2774658720773,4035.84,8797.1174658720774,529197.39653294231]
[null,null,null,73,"2028-08-07",529197.39653294231,4397.2774658720773,4399.84,8797.1174658720774,524800.11906707019]
[null,null,null,74,"2028-09-05",524800.11906707019,4962.727465872078,3834.39,8797.1174658720774,519837.39160119812]
[null,null,null,75,"2028-10-05",519837.39160119812,4868.0174658720771,3929.1,8797.1174658720774,514969.37413532607]
[null,null,null,76,"2028-11-06",514969.37413532607,4645.3174658720773,4151.8,8797.1174658720774,510324.05666945397]
[null,null,null,77,"2028-12-05",510324.05666945397,5068.4874658720773,3728.63,8797.1174658720774,505255.56920358189]
[null,null,null,78,"2029-01-05",505255.56920358189,4850.9274658720769,3946.19,8797.1174658720774,500404.64173770981]
[null,null,null,79,"2029-02-06",500404.64173770981,4762.7474658720776,4034.37,8797.1174658720774,495641.89427183772]
[null,null,null,80,"2029-03-05",495641.89427183772,5425.5174658720771,3371.6,8797.1174658720774,490216.37680596567]
[null,null,null,81,"2029-04-05",490216.37680596567,4968.3874658720779,3828.73,8797.1174658720774,485247.98934009357]
[null,null,null,82,"2029-05-07",485247.98934009357,4884.9374658720772,3912.18,8797.1174658720774,480363.05187422148]
[null,null,null,83,"2029-06-05",480363.05187422148,5287.3974658720781,3509.72,8797.1174658720774,475075.65440834942]
[null,null,null,84,"2029-07-05",475075.65440834942,5206.3374658720768,3590.78,8797.1174658720774,469869.31694247737]
[null,null,null,85,"2029-08-06",469869.31694247737,5008.9274658720769,3788.19,8797.1174658720774,464860.38947660528]
[null,null,null,86,"2029-09-05",464860.38947660528,5283.5474658720777,3513.57,8797.1174658720774,459576.84201073321]
[null,null,null,87,"2029-10-05",459576.84201073321,5323.4874658720773,3473.63,8797.1174658720774,454253.35454486113]
[null,null,null,88,"2029-11-05",454253.35454486113,5249.2774658720773,3547.84,8797.1174658720774,449004.07707898907]
[null,null,null,89,"2029-12-05",449004.07707898907,5403.3974658720781,3393.72,8797.1174658720774,443600.67961311701]
[null,null,null,90,"2030-01-07",443600.67961311701,5108.9474658720774,3688.17,8797.1174658720774,438491.73214724491]
[null,null,null,91,"2030-02-05",438491.73214724491,5593.3274658720775,3203.79,8797.1174658720774,432898.40468137281]
[null,null,null,92,"2030-03-05",432898.40468137281,5743.2574658720769,3053.86,8797.1174658720774,427155.14721550071]
[null,null,null,93,"2030-04-05",427155.14721550071,5460.9174658720776,3336.2,8797.1174658720774,421694.22974962863]
[null,null,null,94,"2030-05-06",421694.22974962863,5503.5674658720773,3293.55,8797.1174658720774,416190.66228375654]
[null,null,null,95,"2030-06-05",416190.66228375654,5651.4074658720774,3145.71,8797.1174658720774,410539.25481788447]
[null,null,null,96,"2030-07-05",410539.25481788447,5694.1274658720777,3102.99,8797.1174658720774,404845.12735201238]
[null,null,null,97,"2030-08-05",404845.12735201238,5635.1674658720776,3161.95,8797.1174658720774,399209.95988614031]
[null,null,null,98,"2030-09-05",399209.95988614031,5679.1774658720769,3117.94,8797.1174658720774,393530.78242026822]
[null,null,null,99,"2030-10-07",393530.78242026822,5624.3874658720779,3172.73,8797.1174658720774,387906.39495439612]
[null,null,null,100,"2030-11-05",387906.39495439612,5962.9274658720769,2834.19,8797.1174658720774,381943.46748852404]
[null,null,null,101,"2030-12-05",381943.46748852404,5910.2574658720769,2886.86,8797.1174658720774,376033.21002265194]
[null,null,null,102,"2031-01-06",376033.21002265194,5765.4574658720776,3031.66,8797.1174658720774,370267.75255677989]
[null,null,null,103,"2031-02-05",370267.75255677989,5998.5074658720769,2798.61,8797.1174658720774,364269.24509090779]
[null,null,null,104,"2031-03-05",364269.24509090779,6227.3974658720781,2569.7199999999998,8797.1174658720774,{"$f":"+F139-G139","v":358041.84762503573}]
[null,null,null,105,"2031-04-07",{"$f":"+J139","v":358041.84762503573},5820.2974658720777,2976.82,{"$f":"+I139","v":8797.1174658720774},352221.55015916366]
[null,null,null,106,"2031-05-05",352221.55015916366,6312.3874658720779,2484.73,8797.1174658720774,345909.16269329155]
[null,null,null,107,"2031-06-05",345909.16269329155,6095.4674658720778,2701.65,8797.1174658720774,339813.69522741949]
[null,null,null,108,"2031-07-07",339813.69522741949,{"$f":"+I143-H143","v":6057.4674658720778},{"$f":"+ROUND(F143*$H$6*(E143-E142)/360,2)","v":2739.65},8797.1174658720774,333756.22776154743]
[null,null,null,109,"2031-08-05",333756.22776154743,6358.5674658720773,2438.5500000000002,8797.1174658720774,327397.66029567533]
[null,null,null,110,"2031-09-05",327397.66029567533,6240.0474658720777,2557.0700000000002,8797.1174658720774,321157.61282980326]
[null,null,null,111,"2031-10-06",321157.61282980326,6288.7874658720775,2508.33,8797.1174658720774,314868.82536393119]
[null,null,null,112,"2031-11-05",314868.82536393119,6417.2374658720773,2379.88,8797.1174658720774,308451.58789805911]
[null,null,null,113,"2031-12-05",308451.58789805911,6465.7374658720773,2331.38,8797.1174658720774,301985.85043218703]
[null,null,null,114,"2032-01-05",301985.85043218703,6438.5274658720773,2358.59,8797.1174658720774,295547.32296631497]
[null,null,null,115,"2032-02-05",295547.32296631497,6488.807465872078,2308.31,8797.1174658720774,289058.51550044288]
[null,null,null,116,"2032-03-05",289058.51550044288,6685.1474658720781,2111.9699999999998,8797.1174658720774,282373.36803457083]
[null,null,null,117,"2032-04-05",282373.36803457083,6591.7074658720776,2205.41,8797.1174658720774,275781.66056869878]
[null,null,null,118,"2032-05-05",275781.66056869878,6712.6674658720776,2084.4499999999998,8797.1174658720774,269068.9931028267]
[null,null,null,119,"2032-06-07",269068.9931028267,6560.0374658720775,2237.08,8797.1174658720774,262508.95563695463]
[null,null,null,120,"2032-07-05",262508.95563695463,6945.2674658720771,1851.85,8797.1174658720774,255563.68817108255]
[null,null,null,121,"2032-08-05",255563.68817108255,6801.097465872077,1996.02,8797.1174658720774,248762.59070521049]
[null,null,null,122,"2032-09-06",248762.59070521049,6791.5374658720775,2005.58,8797.1174658720774,241971.05323933842]
[null,null,null,123,"2032-10-05",241971.05323933842,7029.1874658720772,1767.93,8797.1174658720774,234941.86577346636]
[null,null,null,124,"2032-11-05",234941.86577346636,6962.1574658720774,1834.96,8797.1174658720774,227979.70830759429]
[null,null,null,125,"2032-12-06",227979.70830759429,7016.5374658720775,1780.58,8797.1174658720774,220963.17084172223]
[null,null,null,126,"2033-01-05",220963.17084172223,7127.0074658720778,1670.11,8797.1174658720774,213836.16337585016]
[null,null,null,127,"2033-02-08",213836.16337585016,6965.3774658720777,1831.74,8797.1174658720774,206870.78590997809]
[null,null,null,128,"2033-03-07",206870.78590997809,7389.8774658720777,1407.24,8797.1174658720774,199480.90844410603]
[null,null,null,129,"2033-04-05",199480.90844410603,7339.6274658720777,1457.49,8797.1174658720774,192141.28097823396]
[null,null,null,130,"2033-05-05",192141.28097823396,7344.847465872077,1452.27,8797.1174658720774,184796.43351236189]
[null,null,null,131,"2033-06-06",184796.43351236189,7307.2474658720776,1489.87,8797.1174658720774,177489.18604648981]
[null,null,null,132,"2033-07-05",177489.18604648981,7500.307465872078,1296.81,8797.1174658720774,169988.87858061772]
[null,null,null,133,"2033-08-05",169988.87858061772,7469.4574658720776,1327.66,8797.1174658720774,162519.42111474564]
[null,null,null,134,"2033-09-05",162519.42111474564,7527.7974658720777,1269.32,8797.1174658720774,154991.62364887356]
[null,null,null,135,"2033-10-05",154991.62364887356,7625.6374658720779,1171.48,8797.1174658720774,147365.98618300149]
[null,null,null,136,"2033-11-07",147365.98618300149,7571.8874658720779,1225.23,8797.1174658720774,139794.09871712941]
[null,null,null,137,"2033-12-05",139794.09871712941,7810.9474658720774,986.17,8797.1174658720774,131983.15125125734]
[null,null,null,138,"2034-01-05",131983.15125125734,7766.2874658720775,1030.83,8797.1174658720774,124216.86378538526]
[null,null,null,139,"2034-02-07",124216.86378538526,7764.3574658720772,1032.76,8797.1174658720774,116452.50631951318]
[null,null,null,140,"2034-03-06",116452.50631951318,8004.9474658720774,792.17,8797.1174658720774,108447.55885364111]
[null,null,null,141,"2034-04-05",108447.55885364111,7977.4374658720772,819.68,8797.1174658720774,100470.12138776903]
[null,null,null,142,"2034-05-05",100470.12138776903,8037.7274658720771,759.39,8797.1174658720774,92432.393921896961]
[null,null,null,143,"2034-06-05",92432.393921896961,8075.1974658720774,721.92,8797.1174658720774,84357.196456024889]
[null,null,null,144,"2034-07-05",84357.196456024889,8159.5174658720771,637.6,8797.1174658720774,76197.67899015281]
[null,null,null,145,"2034-08-07",76197.67899015281,8163.597465872077,633.52,8797.1174658720774,68034.081524280729]
[null,null,null,146,"2034-09-05",68034.081524280729,8300.0374658720775,497.08,8797.1174658720774,59734.044058408654]
[null,null,null,147,"2034-10-05",59734.044058408654,8345.6274658720777,451.49,8797.1174658720774,51388.416592536574]
[null,null,null,148,"2034-11-06",51388.416592536574,8382.8174658720782,414.3,8797.1174658720774,43005.5991266645]
[null,null,null,149,"2034-12-05",43005.5991266645,8482.8974658720781,314.22000000000003,8797.1174658720774,34522.701660792423]
[null,null,null,150,"2035-01-05",34522.701660792423,8527.4874658720782,269.63,8797.1174658720774,25995.214194920343]
[null,null,null,151,"2035-02-06",25995.214194920343,8587.5374658720775,209.58,8797.1174658720774,17407.676729048268]
[null,null,null,152,"2035-03-05",17407.676729048268,8678.6974658720774,118.42,8797.1174658720774,8728.9792631761902]
[null,null,null,153,"2035-04-05",8728.9792631761902,8728.9374658720772,68.180000000000007,8797.1174658720774,{"$f":"+ROUND(F188-G188,1)","v":0}]